FJELDBRAATEN & CO AS

0258 OSLO

Finances

Return on Equity

−17,78 %

Current Ratio

0,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	103 000	125 000	38 000	18 000
Net Income	−8 000	53 000	−80 000	−34 000
Total Assets	206 000	182 000	115 000	162 000
Total Equity	45 000	53 000	−12 000	68 000

Income (NOK)	2022	2021	2020	2019
Revenue	103 000	125 000	38 000	18 000
Expenditure	111 000	178 000	96 000	61 000
Operating Profit	−8 000	−52 000	−57 000	−43 000
Financial Income	0	106 000	0	0
Financial Costs	0	1 000	15 000	0
Financial Balance	0	105 000	−15 000	0
Earnings Before Tax	−8 000	53 000	−71 000	−43 000
Tax	0	0	9 000	−9 000
Net Income	−8 000	53 000	−80 000	−34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	149 000	50 000	34 000	114 000
Total Current Assets	57 000	131 000	81 000	49 000
Total Assets	206 000	182 000	115 000	162 000
Total Retained Equity	20 000	28 000	−37 000	44 000
Total Equity	45 000	53 000	−12 000	68 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	162 000	129 000	127 000	94 000
Total Equity and Debt	206 000	182 000	115 000	162 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	103 000	105 000	22 000	18 000
Other Income	0	20 000	16 000	0
Revenue	103 000	125 000	38 000	18 000
Cost of Goods Sold	0	20 000	50 000	0
Salary Costs	64 000	100 000	12 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	111 000	178 000	96 000	61 000
Operating Profit	−8 000	−52 000	−57 000	−43 000
Financial Income	0	106 000	0	0
Financial Costs	0	1 000	15 000	0
Financial Balance	0	105 000	−15 000	0
Dividends	0	0	0	0
Net Income	−8 000	53 000	−80 000	−34 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	9 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	149 000	50 000	34 000	105 000
Total Fixed Assets	149 000	50 000	34 000	114 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	56 000	23 000	11 000	48 000
Total Current Assets	57 000	131 000	81 000	49 000
Total Assets	206 000	182 000	115 000	162 000
Total Equity	45 000	53 000	−12 000	68 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	6 000	1 000	3 000
Unpaid Taxes	47 000	2 000	0	0
Dividends	0	0	0	0
Other Current Debt	106 000	121 000	127 000	91 000
Total Current Debt	162 000	129 000	127 000	94 000
Total Equity and Debt	206 000	182 000	115 000	162 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−17,78 %	100 %	666,67 %	−50 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	−7,77 %	−41,6 %	−150 %	−238,89 %
Current Ratio	0,35	1,02	0,64	0,52
Quick Ratio	0,35	1,02	0,64	0,52
Equity Ratio	0,22	0,29	−0,1	0,42
Gross Profit Margin	100 %	84 %	−31,58 %	100 %